|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,115.00M | 3,233.00M | | 2,934.00M | 3,025.00M | 3,142.00M | | | | | 3,140.00M | 3,140.00M | 3,090.00M | 3,265.00M | 3,159.00M | 3,133.00M | 3,087.00M | 3,106.00M | 2,965.00M | 2,825.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 716.00M | 788.00M | | 830.00M | 828.00M | 825.00M | | | | | | 882.00M | 1,010.00M | 905.00M | | 885.00M | 832.00M | 841.00M | | 799.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,399.00M | 2,445.00M | | 2,104.00M | 2,197.00M | 2,317.00M | | | | | | 2,258.00M | 2,080.00M | 2,360.00M | | 2,248.00M | 2,255.00M | 2,265.00M | | 2,026.00M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | | | 2,737.00M | 2,741.00M | 2,832.00M | | | | | | 2,829.00M | 3,222.00M | 107.00M | | 2,547.00M | 127.00M | 61.00M | | 2,373.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,775.00M | 2,809.00M | | 2,815.00M | 2,821.00M | 2,913.00M | | | | | | 2,902.00M | 3,295.00M | 2,987.00M | | 2,621.00M | 2,844.00M | 2,656.00M | | 2,436.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 340.00M | 424.00M | | 119.00M | 204.00M | 229.00M | | | | | | 238.00M | -205.00M | 278.00M | | 512.00M | 243.00M | 450.00M | | 389.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 340.00M | 424.00M | 295.00M | 119.00M | 204.00M | 229.00M | 203.00M | 228.00M | 165.00M | 442.00M | 233.00M | 238.00M | -205.00M | 278.00M | 296.00M | 512.00M | 243.00M | 450.00M | 325.00M | 389.00M |
|
Non Operating Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.00M | 13.00M | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 78.00M | 252.00M | | | | | | 26.00M | | | | 138.00M | -33.00M | -8.00M | | -5.00M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -216.00M | -219.00M | | -218.00M | -217.00M | -206.00M | | | | | | -216.00M | -216.00M | -217.00M | | -214.00M | -216.00M | -221.00M | | -206.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 154.00M | 221.00M | 53.00M | -98.00M | 70.00M | 325.00M | 6.00M | 40.00M | -33.00M | 193.00M | 22.00M | 50.00M | -419.00M | 64.00M | 67.00M | 438.00M | -2.00M | 221.00M | 64.00M | 180.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M | -1.00M | 23.00M | 200.00M | 70.00M | -121.00M | 26.00M | 38.00M | 19.00M | 107.00M | 28.00M | 24.00M | -64.00M | 208.00M | 42.00M | 118.00M | -173.00M | 304.00M | 89.00M | 76.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 144.00M | 222.00M | 30.00M | -332.00M | -48.00M | 567.00M | -48.00M | -39.00M | -94.00M | 48.00M | -43.00M | 26.00M | -391.00M | -70.00M | 28.00M | 320.00M | 171.00M | 160.00M | -59.00M | 104.00M |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.00M | 44.00M | 31.00M | 28.00M | 42.00M | 31.00M | 31.00M | 40.00M | 39.00M | 39.00M | 35.00M | 39.00M | 36.00M | 42.00M | 38.00M | 38.00M | 41.00M | 50.00M | 33.00M | 34.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 144.00M | 222.00M | 30.00M | -298.00M | | 446.00M | -20.00M | 2.00M | -52.00M | 86.00M | -6.00M | 26.00M | -355.00M | -144.00M | 25.00M | 320.00M | 171.00M | -83.00M | -25.00M | 104.00M |
|
Income from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 144.00M | 222.00M | 30.00M | -298.00M | | 446.00M | -20.00M | 2.00M | -52.00M | 86.00M | -6.00M | 26.00M | -355.00M | -144.00M | 25.00M | 320.00M | 171.00M | -83.00M | -25.00M | 104.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 144.00M | 222.00M | 30.00M | -298.00M | | 446.00M | -20.00M | 2.00M | -52.00M | 86.00M | -6.00M | 26.00M | -355.00M | -144.00M | 25.00M | 320.00M | 171.00M | -83.00M | -25.00M | 104.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 144.00M | 222.00M | 30.00M | -298.00M | | 446.00M | -20.00M | 2.00M | -52.00M | 86.00M | -6.00M | 26.00M | -355.00M | -144.00M | 25.00M | 320.00M | 171.00M | -83.00M | -25.00M | 104.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.13 | 1.75 | 0.23 | -2.31 | | 3.46 | -0.15 | 0.02 | -0.40 | 0.66 | -0.05 | 0.20 | -2.68 | -1.09 | 0.19 | 2.39 | 1.28 | -0.62 | -0.19 | 0.77 |
|
EPS (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.10 | 1.70 | 0.23 | -2.31 | | 3.43 | -0.15 | 0.02 | -0.40 | 0.66 | -0.05 | 0.20 | -2.68 | -1.09 | 0.19 | 2.37 | 1.26 | -0.61 | -0.19 | 0.76 |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 127.08M | 126.75M | 127.82M | 129.10M | 129.14M | 128.81M | 129.69M | 130.66M | 130.70M | 130.45M | 131.27M | 132.34M | 132.38M | 132.10M | 132.88M | 133.76M | 133.79M | 133.56M | 134.42M | 135.49M |
|
Shares Outstanding (Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 130.89M | 130.60M | 127.82M | 129.10M | 129.14M | 130.06M | 129.69M | 130.66M | 130.70M | 130.45M | 131.27M | 132.34M | 132.38M | 132.10M | 132.88M | 134.88M | 135.19M | 135.01M | 134.42M | 136.51M |
|
Shares Outstanding (Entity) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 132.04M | 132.15M | 134.69M | 134.68M | 134.70M | 134.70M | 136.75M | 136.80M | 136.77M | 136.77M | 138.97M | 138.96M | 138.94M | 138.92M | 140.30M | 140.12M | 140.12M | 138.63M | 140.92M | 141.01M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 340.00M | 424.00M | 295.00M | 119.00M | 204.00M | 229.00M | 203.00M | 228.00M | 165.00M | 442.00M | 233.00M | 238.00M | -205.00M | 278.00M | 296.00M | 512.00M | 243.00M | 450.00M | 325.00M | 389.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 268.00M | 206.00M | 242.00M | 168.00M | 204.00M | 246.00M | 197.00M | 188.00M | 198.00M | 249.00M | 211.00M | 216.00M | 217.00M | 218.00M | 229.00M | 215.00M | -230.00M | 221.00M | 261.00M | 207.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.49% | -0.45% | 43.40% | -204.08% | 100.00% | -37.23% | 433.33% | 95.00% | -57.58% | 55.44% | 127.27% | 48.00% | 15.27% | 325.00% | 62.69% | 26.94% | 8,650.00% | 137.56% | 139.06% | 42.22% |